Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.4% first-year return on $64,494 initial cash invested.
6.4%
Cash On Cash
8.86%
Cap Rate
1.37
DSCR
$2,524
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $2,180 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,494
Downpayment
20%
$44,280
Closing costs
1%
$2,214
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$2,180
Mortgage P&I
47%
$1,189
Property Taxes
2%
$49
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278